Semi Detached
NW2
4 beds
3 baths
Hendon Way, London NW2
London, England · NW2
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£52,928
↗ 10%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £76,956 | £78,110 | £80,063 | £82,065 | £84,527 | £401,721 |
| Total Expenses | £66,915 | £67,042 | £67,248 | £67,459 | £67,716 | £336,378 |
| Profit Before Tax | £10,041 | £11,069 | £12,816 | £14,606 | £16,811 | £65,343 |
| Profit After Tax | £8,134 | £8,966 | £10,381 | £11,831 | £13,617 | £52,928 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £8,148 | £8,981 | £39,981 | £64,668 | £83,928 | £205,706 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 7% | 12% | 16% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change